Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.1x - 1.2x | 1.1x |
| Historical Pb Multiple | 0.7x - 13.3x | 1.2x |
| Fair Value | €1.91 - €2.11 | €2.01 |
| Upside | 12.6% - 24.4% | 18.5% |
| Benchmarks | - | Full Ticker |
| Electrovaya Inc. | - | TSX:ELVA |
| Sunrun Inc. | - | BMV:RUN* |
| Plug Power Inc. | - | BMV:PLUG* |
| Bloom Energy Corporation | - | BMV:BE* |
| FuelCell Energy, Inc. | - | BMV:FCEL* |
| Ballard Power Systems Inc. | - | DB:PO0 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ELVA | RUN * | PLUG * | BE * | FCEL * | PO0 | |||
| TSX:ELVA | BMV:RUN* | BMV:PLUG* | BMV:BE* | BMV:FCEL* | DB:PO0 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 102.9% | -87.6% | -32.8% | 108.3% | -30.9% | -89.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -22.2% | -90.6% | -291.4% | -19.0% | -125.5% | -197.0% | ||
| Prior Fiscal Year | -3.4% | -71.0% | -153.6% | -22.7% | -89.8% | -140.9% | ||
| Latest Fiscal Year | -3.3% | -139.7% | -334.7% | -2.0% | -115.2% | -464.0% | ||
| Latest Twelve Months | 2.2% | -120.6% | -292.8% | 1.5% | -111.0% | -408.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -107.7% | -16.3% | -38.1% | -793.7% | -30.9% | -16.7% | ||
| Prior Fiscal Year | -41.4% | -26.9% | -39.3% | -71.7% | -16.2% | -13.4% | ||
| Latest Twelve Months | 8.0% | -61.9% | -84.4% | 4.6% | -23.0% | -38.0% | ||
| Next Fiscal Year | 32.5% | 11.1% | -47.9% | 20.2% | -21.1% | -16.2% | ||
| Two Fiscal Years Forward | 59.2% | -7.1% | -48.8% | 29.1% | -24.2% | -15.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.5x | 1.7x | 2.7x | 7.0x | 0.7x | 8.4x | ||
| Price / LTM EPS | 158.4x | -1.4x | -0.9x | 480.2x | -0.7x | -2.0x | ||
| Price / Book | 8.5x | 1.2x | 1.1x | 19.1x | 0.2x | 1.0x | ||
| Price / Fwd Book | 15.9x | 1.3x | 1.8x | 13.2x | 0.2x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 1.2x | 19.1x | |||||
| Historical P/B Ratio | 0.7x | 1.2x | 13.3x | |||||
| Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) Book Value | 636 | 636 | 636 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ELVA | RUN * | PLUG * | BE * | FCEL * | PO0 | |
| Value of Common Equity | 189 | 3,723 | 1,925 | 9,059 | 94 | 597 | |
| (/) Shares Outstanding | 40.1 | 230.7 | 1,154.8 | 209.2 | 22.8 | 300.6 | |
| Implied Stock Price | 4.71 | 16.13 | 1.67 | 43.29 | 4.14 | 1.99 | |
| FX Conversion Rate to Trading Currency | 0.72 | 0.05 | 0.05 | 0.05 | 0.05 | 1.17 | |
| Implied Stock Price (Trading Cur) | 6.52 | 300.00 | 31.00 | 805.00 | 77.00 | 1.70 | |
| Trading Currency | CAD | MXN | MXN | MXN | MXN | EUR | |
| FX Rate to Reporting Currency | 0.72 | 0.05 | 0.05 | 0.05 | 0.05 | 1.17 | |